Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.25% first-year return on $186k initial cash invested.
-15.25%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$3,309
Rent
-$2,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $5,677 expenses = $2,368 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,018
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$5,677
Mortgage P&I
121%
$3,991
Property Taxes
9%
$300
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364